Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.41% first-year return on $278k initial cash invested.
-10.41%
Cash On Cash
4%
Cap Rate
0.66
DSCR
$7,599
Rent
-$2,413
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$1239k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$278k
Downpayment
20%
$248k
Closing costs
1%
$12,390
Rehab
0%
$0
Furnishing
1%
$18,000
Cashflow
Total Income
$7,599
Total Expenses
$10,012
Mortgage P&I
82%
$6,239
Property Taxes
10%
$755
Home Insurance
6%
$434
HOA
0%
$0
Property Management
12%
$912
CapEx
4%
$304
Vacancy
3%
$228
Maintenance
4%
$304
Other
11%
$836